Valuation Willas-Array Electronics (Holdings) Limited Hong Kong S.E.
Stocks
854
BMG9643L1349
Electronic Equipment & Parts
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.400 HKD | -6.90% |
|
-2.17% | -1.82% |
| 03-11 | Willas-Array Electronics (Hong Kong) Limited Announces Continuing Connected Warehousing and Logistics Service Agreements | CI |
| 02-27 | Willas-Array Electronics appoints Wen Yuping as CFO | RE |
Company Valuation: Willas-Array Electronics (Holdings) Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 207.2 | 348.6 | 243.6 | 155.6 | 226.3 | 518.1 |
| Change | - | 68.27% | -30.14% | -36.12% | 45.48% | 128.9% |
| Enterprise Value (EV) 1 | 625.4 | 637.2 | 541.1 | 707.5 | 807.1 | 991.6 |
| Change | - | 1.89% | -15.09% | 30.76% | 14.08% | 22.87% |
| P/E | -2.86x | 3.76x | 2.93x | 57.3x | -2.76x | 9.36x |
| PBR | 0.36x | 0.51x | 0.31x | 0.23x | 0.54x | 1.02x |
| PEG | - | -0x | -0.2x | -0.6x | 0x | -0x |
| Capitalization / Revenue | 0.07x | 0.1x | 0.07x | 0.05x | 0.09x | 0.22x |
| EV / Revenue | 0.2x | 0.18x | 0.16x | 0.23x | 0.33x | 0.42x |
| EV / EBITDA | -29.1x | 5.58x | 3.99x | 8.58x | -17.6x | 12.6x |
| EV / EBIT | -17.6x | 6.37x | 4.45x | 10.5x | -13.6x | 14.7x |
| EV / FCF | 1.63x | 6.77x | -184x | -4.53x | 6.04x | 20.3x |
| FCF Yield | 61.3% | 14.8% | -0.54% | -22.1% | 16.6% | 4.92% |
| Dividend per Share 2 | - | 0.33 | 0.33 | - | - | - |
| Rate of return | - | 8.09% | 11.9% | - | - | - |
| EPS 2 | -0.8515 | 1.085 | 0.9502 | 0.031 | -0.9367 | 0.5376 |
| Distribution rate | - | 30.4% | 34.7% | - | - | - |
| Net sales 1 | 3,175 | 3,558 | 3,426 | 3,135 | 2,439 | 2,358 |
| EBITDA 1 | -21.48 | 114.1 | 135.6 | 82.45 | -45.83 | 78.69 |
| EBIT 1 | -35.61 | 100.1 | 121.5 | 67.48 | -59.3 | 67.34 |
| Net income 1 | -72.55 | 92.48 | 82.19 | 2.716 | -82.13 | 50.96 |
| Net Debt 1 | 418.2 | 288.6 | 297.5 | 551.9 | 580.7 | 473.5 |
| Reference price 2 | 2.432 | 4.078 | 2.780 | 1.776 | 2.581 | 5.031 |
| Nbr of stocks (in thousands) | 85,207 | 85,502 | 87,622 | 87,622 | 87,692 | 102,989 |
| Announcement Date | 24/06/20 | 25/06/21 | 28/07/22 | 30/06/23 | 03/06/25 | 31/03/26 |
1HKD in Million2HKD
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 37.26x | 12.83x | 23.67x | 0.78% | 117B | |
| 77.16x | 11.24x | 54.14x | 0.97% | 66.17B | |
| 37.94x | 1.78x | 20.25x | -.--% | 57.09B | |
| 33.75x | 2.78x | 13.47x | 0.97% | 47.78B | |
| 42.46x | 2.25x | 19.21x | 1.36% | 29.97B | |
| 30.37x | 4.61x | 18.41x | -.--% | 28.57B | |
| 9.3x | 5.35x | 9.42x | 2.36% | 22.92B | |
| 39.51x | 6.11x | 24.41x | 0.64% | 19.87B | |
| 40.44x | 2x | 18.18x | 0.42% | 17.9B | |
| Average | 38.69x | 5.44x | 22.35x | 0.83% | 45.27B | |
| Weighted average by Cap. | 42.00x | 7.27x | 25.24x | 0.78% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- BDR Stock
- 854 Stock
- Valuation Willas-Array Electronics (Holdings) Limited
Select your edition
All financial news and data tailored to specific country editions
